Highlights

[BJTOTO] QoQ TTM Result on 2019-01-31 [#3]

Stock [BJTOTO]: BERJAYA SPORTS TOTO BHD
Announcement Date 18-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jan-2019  [#3]
Profit Trend QoQ -     -0.07%    YoY -     -9.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 5,615,623 5,658,359 5,689,588 5,660,587 5,736,921 5,699,672 5,770,768 -1.80%
  QoQ % -0.76% -0.55% 0.51% -1.33% 0.65% -1.23% -
  Horiz. % 97.31% 98.05% 98.59% 98.09% 99.41% 98.77% 100.00%
PBT 387,292 391,638 393,433 377,904 414,537 402,020 401,320 -2.34%
  QoQ % -1.11% -0.46% 4.11% -8.84% 3.11% 0.17% -
  Horiz. % 96.50% 97.59% 98.03% 94.17% 103.29% 100.17% 100.00%
Tax -137,357 -140,913 -142,192 -139,164 -136,645 -135,812 -134,230 1.54%
  QoQ % 2.52% 0.90% -2.18% -1.84% -0.61% -1.18% -
  Horiz. % 102.33% 104.98% 105.93% 103.68% 101.80% 101.18% 100.00%
NP 249,935 250,725 251,241 238,740 277,892 266,208 267,090 -4.32%
  QoQ % -0.32% -0.21% 5.24% -14.09% 4.39% -0.33% -
  Horiz. % 93.58% 93.87% 94.07% 89.39% 104.04% 99.67% 100.00%
NP to SH 241,425 241,587 243,029 230,454 267,765 256,468 256,884 -4.04%
  QoQ % -0.07% -0.59% 5.46% -13.93% 4.40% -0.16% -
  Horiz. % 93.98% 94.05% 94.61% 89.71% 104.24% 99.84% 100.00%
Tax Rate 35.47 % 35.98 % 36.14 % 36.83 % 32.96 % 33.78 % 33.45 % 3.98%
  QoQ % -1.42% -0.44% -1.87% 11.74% -2.43% 0.99% -
  Horiz. % 106.04% 107.56% 108.04% 110.10% 98.54% 100.99% 100.00%
Total Cost 5,365,688 5,407,634 5,438,347 5,421,847 5,459,029 5,433,464 5,503,678 -1.67%
  QoQ % -0.78% -0.56% 0.30% -0.68% 0.47% -1.28% -
  Horiz. % 97.49% 98.25% 98.81% 98.51% 99.19% 98.72% 100.00%
Net Worth 794,729 794,729 781,259 727,493 740,850 781,259 782,231 1.06%
  QoQ % 0.00% 1.72% 7.39% -1.80% -5.17% -0.12% -
  Horiz. % 101.60% 101.60% 99.88% 93.00% 94.71% 99.88% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 208,793 215,528 215,528 215,595 202,127 188,643 188,687 6.96%
  QoQ % -3.12% 0.00% -0.03% 6.66% 7.15% -0.02% -
  Horiz. % 110.66% 114.22% 114.22% 114.26% 107.12% 99.98% 100.00%
Div Payout % 86.48 % 89.21 % 88.68 % 93.55 % 75.49 % 73.55 % 73.45 % 11.47%
  QoQ % -3.06% 0.60% -5.21% 23.92% 2.64% 0.14% -
  Horiz. % 117.74% 121.46% 120.74% 127.37% 102.78% 100.14% 100.00%
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 794,729 794,729 781,259 727,493 740,850 781,259 782,231 1.06%
  QoQ % 0.00% 1.72% 7.39% -1.80% -5.17% -0.12% -
  Horiz. % 101.60% 101.60% 99.88% 93.00% 94.71% 99.88% 100.00%
NOSH 1,347,000 1,347,000 1,347,000 1,347,210 1,347,000 1,347,000 1,348,675 -0.08%
  QoQ % 0.00% 0.00% -0.02% 0.02% 0.00% -0.12% -
  Horiz. % 99.88% 99.88% 99.88% 99.89% 99.88% 99.88% 100.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 4.45 % 4.43 % 4.42 % 4.22 % 4.84 % 4.67 % 4.63 % -2.60%
  QoQ % 0.45% 0.23% 4.74% -12.81% 3.64% 0.86% -
  Horiz. % 96.11% 95.68% 95.46% 91.14% 104.54% 100.86% 100.00%
ROE 30.38 % 30.40 % 31.11 % 31.68 % 36.14 % 32.83 % 32.84 % -5.04%
  QoQ % -0.07% -2.28% -1.80% -12.34% 10.08% -0.03% -
  Horiz. % 92.51% 92.57% 94.73% 96.47% 110.05% 99.97% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 416.90 420.07 422.39 420.17 425.90 423.14 427.88 -1.71%
  QoQ % -0.75% -0.55% 0.53% -1.35% 0.65% -1.11% -
  Horiz. % 97.43% 98.17% 98.72% 98.20% 99.54% 98.89% 100.00%
EPS 17.92 17.94 18.04 17.11 19.88 19.04 19.05 -3.98%
  QoQ % -0.11% -0.55% 5.44% -13.93% 4.41% -0.05% -
  Horiz. % 94.07% 94.17% 94.70% 89.82% 104.36% 99.95% 100.00%
DPS 15.50 16.00 16.00 16.00 15.00 14.00 14.00 7.00%
  QoQ % -3.12% 0.00% 0.00% 6.67% 7.14% 0.00% -
  Horiz. % 110.71% 114.29% 114.29% 114.29% 107.14% 100.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5400 0.5500 0.5800 0.5800 1.14%
  QoQ % 0.00% 1.72% 7.41% -1.82% -5.17% 0.00% -
  Horiz. % 101.72% 101.72% 100.00% 93.10% 94.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,345,580
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 415.66 418.83 421.14 418.99 424.64 421.89 427.15 -1.80%
  QoQ % -0.76% -0.55% 0.51% -1.33% 0.65% -1.23% -
  Horiz. % 97.31% 98.05% 98.59% 98.09% 99.41% 98.77% 100.00%
EPS 17.87 17.88 17.99 17.06 19.82 18.98 19.01 -4.03%
  QoQ % -0.06% -0.61% 5.45% -13.93% 4.43% -0.16% -
  Horiz. % 94.00% 94.06% 94.63% 89.74% 104.26% 99.84% 100.00%
DPS 15.45 15.95 15.95 15.96 14.96 13.96 13.97 6.92%
  QoQ % -3.13% 0.00% -0.06% 6.68% 7.16% -0.07% -
  Horiz. % 110.59% 114.17% 114.17% 114.24% 107.09% 99.93% 100.00%
NAPS 0.5883 0.5883 0.5783 0.5385 0.5484 0.5783 0.5790 1.07%
  QoQ % 0.00% 1.73% 7.39% -1.81% -5.17% -0.12% -
  Horiz. % 101.61% 101.61% 99.88% 93.01% 94.72% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 2.2600 2.1000 2.3600 2.1000 2.2600 2.4100 2.3800 -
P/RPS 0.54 0.50 0.56 0.50 0.53 0.57 0.56 -2.39%
  QoQ % 8.00% -10.71% 12.00% -5.66% -7.02% 1.79% -
  Horiz. % 96.43% 89.29% 100.00% 89.29% 94.64% 101.79% 100.00%
P/EPS 12.61 11.71 13.08 12.28 11.37 12.66 12.50 0.58%
  QoQ % 7.69% -10.47% 6.51% 8.00% -10.19% 1.28% -
  Horiz. % 100.88% 93.68% 104.64% 98.24% 90.96% 101.28% 100.00%
EY 7.93 8.54 7.65 8.15 8.80 7.90 8.00 -0.58%
  QoQ % -7.14% 11.63% -6.13% -7.39% 11.39% -1.25% -
  Horiz. % 99.12% 106.75% 95.62% 101.87% 110.00% 98.75% 100.00%
DY 6.86 7.62 6.78 7.62 6.64 5.81 5.88 10.79%
  QoQ % -9.97% 12.39% -11.02% 14.76% 14.29% -1.19% -
  Horiz. % 116.67% 129.59% 115.31% 129.59% 112.93% 98.81% 100.00%
P/NAPS 3.83 3.56 4.07 3.89 4.11 4.16 4.10 -4.43%
  QoQ % 7.58% -12.53% 4.63% -5.35% -1.20% 1.46% -
  Horiz. % 93.41% 86.83% 99.27% 94.88% 100.24% 101.46% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 18/03/19 14/12/18 19/09/18 18/06/18 16/03/18 18/12/17 20/09/17 -
Price 2.3700 2.1700 2.2900 2.5300 2.1000 2.2800 2.3200 -
P/RPS 0.57 0.52 0.54 0.60 0.49 0.54 0.54 3.66%
  QoQ % 9.62% -3.70% -10.00% 22.45% -9.26% 0.00% -
  Horiz. % 105.56% 96.30% 100.00% 111.11% 90.74% 100.00% 100.00%
P/EPS 13.22 12.10 12.69 14.79 10.56 11.97 12.18 5.60%
  QoQ % 9.26% -4.65% -14.20% 40.06% -11.78% -1.72% -
  Horiz. % 108.54% 99.34% 104.19% 121.43% 86.70% 98.28% 100.00%
EY 7.56 8.27 7.88 6.76 9.47 8.35 8.21 -5.34%
  QoQ % -8.59% 4.95% 16.57% -28.62% 13.41% 1.71% -
  Horiz. % 92.08% 100.73% 95.98% 82.34% 115.35% 101.71% 100.00%
DY 6.54 7.37 6.99 6.32 7.14 6.14 6.03 5.55%
  QoQ % -11.26% 5.44% 10.60% -11.48% 16.29% 1.82% -
  Horiz. % 108.46% 122.22% 115.92% 104.81% 118.41% 101.82% 100.00%
P/NAPS 4.02 3.68 3.95 4.69 3.82 3.93 4.00 0.33%
  QoQ % 9.24% -6.84% -15.78% 22.77% -2.80% -1.75% -
  Horiz. % 100.50% 92.00% 98.75% 117.25% 95.50% 98.25% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers